Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.23% first-year return on $123k initial cash invested.
-17.23%
Cash On Cash
2.2%
Cap Rate
0.35
DSCR
$2,177
Rent
-$1,766
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,177 income − $3,943 expenses = $1,766 out of pocket
Investment Breakdown
|
Purchase Price
$500k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$123k
Downpayment
20%
$99,980
Closing costs
1%
$4,999
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,177
Total Expenses
$3,943
Mortgage P&I
119%
$2,594
Property Taxes
6%
$129
Home Insurance
8%
$175
HOA
0%
$0
Property Management
15%
$327
CapEx
4%
$87
Vacancy
0%
$0
Maintenance
4%
$87
Other
25%
$544